Discounted Cash Flow
Acuity Inc. DE
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2016 | $3.3b | $290.8m | $262.0m | 8.8% | $6.67 |
| 2017 | $3.5b (6.5%) | $321.7m (10.6%) | $248.9m (-5.0%) | 9.2% (3.9%) | $7.46 (11.8%) |
| 2018 | $3.7b (5.0%) | $349.6m (8.7%) | $309.6m (24.4%) | 9.5% (3.5%) | $8.54 (14.5%) |
| 2019 | $3.7b (-0.2%) | $330.4m (-5.5%) | $441.7m (42.7%) | 9.0% (-5.3%) | $8.32 (-2.6%) |
| 2020 | $3.3b (-9.4%) | $248.3m (-24.8%) | $449.9m (1.9%) | 7.5% (-17.0%) | $6.29 (-24.4%) |
| 2021 | $3.5b (4.0%) | $306.3m (23.4%) | $364.9m (-18.9%) | 8.9% (18.6%) | $8.44 (34.2%) |
| 2022 | $4.0b (15.7%) | $384.0m (25.4%) | $259.8m (-28.8%) | 9.6% (8.3%) | $11.23 (33.1%) |
| 2023 | $4.0b (-1.3%) | $346.0m (-9.9%) | $511.4m (96.8%) | 8.8% (-8.7%) | $10.88 (-3.1%) |
| 2024 | $3.8b (-2.8%) | $422.6m (22.1%) | $555.2m (8.6%) | 11.0% (25.7%) | $13.68 (25.7%) |
| 2025 | $4.3b (13.1%) | $396.6m (-6.2%) | $533.0m (-4.0%) | 9.1% (-17.0%) | $12.85 (-6.1%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.